[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 87.97%
YoY- -14.61%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 139,421 89,468 41,512 171,304 116,901 77,914 35,572 148.38%
PBT 13,582 6,604 3,415 19,321 10,750 6,545 2,424 215.13%
Tax -2,729 -1,615 -813 -4,103 -2,631 -1,763 -752 135.96%
NP 10,853 4,989 2,602 15,218 8,119 4,782 1,672 247.57%
-
NP to SH 10,877 5,005 2,611 15,261 8,119 4,760 1,701 244.12%
-
Tax Rate 20.09% 24.45% 23.81% 21.24% 24.47% 26.94% 31.02% -
Total Cost 128,568 84,479 38,910 156,086 108,782 73,132 33,900 142.99%
-
Net Worth 189,104 184,407 189,277 184,482 174,792 174,792 179,648 3.47%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 7,282 - - - -
Div Payout % - - - 47.72% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 189,104 184,407 189,277 184,482 174,792 174,792 179,648 3.47%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.78% 5.58% 6.27% 8.88% 6.95% 6.14% 4.70% -
ROE 5.75% 2.71% 1.38% 8.27% 4.64% 2.72% 0.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.75 18.44 8.55 35.29 24.08 16.05 7.33 148.50%
EPS 2.24 1.03 0.54 3.14 1.67 0.98 0.35 244.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.39 0.38 0.36 0.36 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 496,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.11 18.04 8.37 34.54 23.57 15.71 7.17 148.42%
EPS 2.19 1.01 0.53 3.08 1.64 0.96 0.34 245.79%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.3813 0.3718 0.3816 0.3719 0.3524 0.3524 0.3622 3.48%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.335 0.355 0.40 0.385 0.425 0.415 0.54 -
P/RPS 1.17 1.93 4.68 1.09 1.77 2.59 7.37 -70.64%
P/EPS 14.93 34.42 74.35 12.25 25.42 42.33 154.14 -78.87%
EY 6.70 2.91 1.34 8.16 3.93 2.36 0.65 372.96%
DY 0.00 0.00 0.00 3.90 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 1.03 1.01 1.18 1.15 1.46 -29.70%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 25/05/22 24/02/22 17/11/21 18/08/21 19/05/21 -
Price 0.345 0.365 0.385 0.375 0.395 0.44 0.45 -
P/RPS 1.20 1.98 4.50 1.06 1.64 2.74 6.14 -66.28%
P/EPS 15.38 35.39 71.56 11.93 23.62 44.88 128.45 -75.67%
EY 6.50 2.83 1.40 8.38 4.23 2.23 0.78 310.50%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.99 0.99 1.10 1.22 1.22 -19.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment